2023 |
![]() ![]() ![]() ![]() ![]() |
6  (ytd) |
2022 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
9 |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
9 |
2020 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
9 |
2019 |
![]() ![]() ![]() ![]() ![]() |
6 |
2018 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
11 |
2017 |
![]() ![]() ![]() ![]() ![]() ![]() |
7 |
2023 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$243,000 |
2022 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$295,000 |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$213,000 |
2020 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$188,500 |
2019 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$193,750 |
2018 |
![]() ![]() ![]() ![]() ![]() |
$159,000 |
2017 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$189,900 |
Property Details | ||
Purchase Price | $243,000 | based on median sales price |
Income (Annual) | ||
Monthly Rental Rate | $1,150 | estimate based on currently available rental data |
Projected Vacancy | 4% | half a month per year |
Gross Operating Income | $13,248 | |
Expense (Annual) | ||
Real Estate Taxes | $2,187 | estimate based on median sales price |
Repairs | $575 | estimate based on typical property condition |
Association Dues | $540 | estimated to be $45 per month |
Property Management | $0 | assuming self management |
Insurance | $875 | estimate based on recent trends |
Utilities | $0 | assumes tenant pays all utilities |
Advertising | $100 | estimate |
Total Operating Expenses | $4,277 | |
Cash Flow Before Tax | ||
Gross Operating Income | $13,248 | |
- Operating Expenses | - $4,277 | |
Net Operating Income | $8,971 | |
- Annual Debt Service | - $11,436 | financing 80% of the purchase price at 4.25% |
Cash Flow Before Taxes | $-2,465 |
Oct 20, 2023 | 1242 Old Windmill Cir, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,400 SF | $240,000 |
Jun 9, 2023 | 1202 Old Windmill Cir, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,400 SF | $238,000 |
May 11, 2023 | 1318 Old Windmill Cir, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,400 SF | $246,000 |
May 10, 2023 | 1665 Buttonwood Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 1,000 SF | $192,000 |
Mar 24, 2023 | 2291 Lake Terrace Dr, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,302 SF | $275,000 |
Jan 13, 2023 | 2152 Lake Terrace Dr, Harrisonburg, VA 22801 | 4 BR | 3 BA | 2,268 SF | $345,000 |
Oct 3, 2022 | 1662 Buttonwood Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 864 SF | $175,000 |
Sep 12, 2022 | 2142 Lake Terrace Dr, Harrisonburg, VA 22801 | 3 BR | 2 BA | 1,788 SF | $361,560 |
Aug 19, 2022 | 1958 Buttonwood Ct, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,760 SF | $299,500 |
Jul 28, 2022 | 1986 Buttonwood Ct, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,630 SF | $295,000 |
Jun 30, 2022 | 2260 Lake Terrace Dr, Harrisonburg, VA 22801 | 2 BR | 2 BA | 1,654 SF | $340,000 |
Jun 30, 2022 | 2339 Virginia Ave, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,600 SF | $266,000 |
Jun 27, 2022 | 1950 Buttonwood Ct, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,630 SF | $299,900 |
Jun 24, 2022 | 1921 Buttonwood Ct, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 2,270 SF | $291,500 |
Jun 21, 2022 | 1242 Old Windmill Cir, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,400 SF | $222,500 |
Dec 27, 2021 | 1663 Buttonwood Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 972 SF | $155,000 |
Nov 30, 2021 | 2053 Buttonwood Ct, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,216 SF | $275,000 |
Sep 17, 2021 | 1310 Old Windmill Cir, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,412 SF | $213,000 |
Jul 26, 2021 | 2009 Buttonwood Ct, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,104 SF | $267,000 |
Jul 7, 2021 | 1661 Buttonwood Ct, Harrisonburg, VA 22801 | 2 BR | 1.5 BA | 972 SF | $155,000 |
Jul 6, 2021 | 1316 Old Windmill Cir, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,412 SF | $201,000 |
Apr 27, 2021 | 2061 Buttonwood Ct, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,228 SF | $250,000 |
Apr 5, 2021 | 1954 Buttonwood Ct, Harrisonburg, VA 22801 | 3 BR | 3.5 BA | 2,394 SF | $245,000 |
Jan 28, 2021 | 1248 Old Windmill Cir, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,412 SF | $185,000 |
Dec 15, 2020 | 1406 Old Windmill Cir, Harrisonburg, VA 22801 | 3 BR | 2.5 BA | 1,400 SF | $188,500 |